Communication Services / EntertainmentShenzhen
$1.90
+0.07 (+3.83%)
FCF base 3Y
n/d
n/d CAGR · yield n/d
FCF base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 35% · confianza 10%
FCF escenarios
weak_data · normalized FCF $-37.5M · quality 16.3/100
Ranking barato/determinista: CAGR esperado 5Y + downside bear + calidad del modelo + balance + capital allocation + data gate. No entra en buy-candidate si la data es débil o el CAGR 5Y no compensa.
SA Score
9/100
F
Piotroski
1/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
16/100
SEC 0%
Sin guardar todavía.
Market Cap
$5.3B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-1231.0%
↓Gross Margin
30.6%
↓Debt/Equity
32.73
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-8.4%
FCF CAGR
—
FCF margin
-12.1%
FCF / Net income
0.11x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $309.7M · net income $-333.7M · FCF $-37.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $309.7M | $309.7M | $465.2M | $666.2M | $402.3M |
| Net Income | $-333.7M | $-333.7M | $-284.6M | $-538.8M | $-981.1M |
| EBITDA | $-95.7M | $-95.7M | $-96.4M | $-266.7M | $-655.4M |
| EPS | -0.12 | -0.12 | -0.10 | -0.19 | -0.35 |
| Gross Margin | 30.6% | 30.6% | 35.0% | 34.2% | -7.3% |
| Operating Margin | -26.5% | -26.5% | 3.5% | 5.2% | -76.0% |
| Net Margin | -107.8% | -107.8% | -61.2% | -80.9% | -243.9% |
| Balance Sheet | |||||
| Debt/Equity | 32.73 | 32.73 | 2.78 | 2.18 | 1.59 |
| Current Ratio | 0.29 | 0.29 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-37.5M | $-37.5M | $-51.6M | $78.4M | $-103.9M |
| Returns | |||||
| ROE | -1231.0% | -1231.0% | -78.7% | -79.8% | -75.5% |
| Valuation | |||||
| P/B | 194.92 | 194.92 | 19.29 | 10.38 | 5.78 |
| Growth & Yield | |||||
| Revenue Growth | -33.4% | -33.4% | -30.2% | 65.6% | — |
| EPS Growth | -20.0% | -20.0% | 47.4% | 45.7% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
Qué te dice: cuánto EPS CAGR está descontando el precio si sales al múltiplo terminal indicado. Si el growth observado queda por debajo, el mercado está pidiendo una ejecución muy fina.
Total return
-22.8%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.10 → -0.12
Residual
-22.8%
EPS/multiple decomposition requires positive EPS at both endpoints; residual absorbs price move not explained by dividends.
Simple additive decomposition: total return = EPS growth contribution + P/E multiple contribution + dividend contribution + explicit residual. The residual captures cross-terms, buybacks/share-count effects, FX, special dividends, data noise and methodology mismatch so the bridge always reconciles.